Vericel Corporation (VCEL.NASDAQ) AI OPINIONS & ADVISOR ANALYSIS
Read and compare the 14 individual AI Advisor deep-dive reports, including their forecast paths, ratings, price targets, and reasoning.
Updated on 20 September 2026Deep analysis 20 September 2026
Universal Investor AI
The Polymath FrameworkModel rating
Buy
5-Year Return Est.
+57.9%
VCEL.NASDAQ does not currently pay dividends
1. Investment Thesis — Base Case
The tension is not whether Vericel grows but what an investor should pay for growth that is decelerating by design. Management's own plan implies roughly 14% annual revenue growth to $500M by 2029 [6], down from the 20%-plus delivered since MACI's launch, while the margin ramp to high-30% adjusted EBITDAadjusted ebitdaEBITDA modified to exclude selected items that management considers non-recurring or not representative of ongoing operations.View full glossary entry carries the real value creation. The base case assumes the franchise executes broadly on plan, the Burlington fixed-cost base is absorbed from 2028, and the share count stays roughly flat as buybacks offset compensation. Shareholders earn the compounding, not a re-rating — because the starting multiple already capitalises success.
- FY2026 guidance of $330-340M scales to roughly $600M by 2031 at low-teens growth [2].
- adjusted ebitdaEBITDA modified to exclude selected items that management considers non-recurring or not representative of ongoing operations. near $200M by 2030 supports about 18x enterprise valueenterprise valueA measure of total business value, commonly calculated as equity value plus debt and preferred claims, less cash and cash equivalents.View full glossary entry, versus 52x trailing today.
- That implies roughly $63-66 per share on about 51M shares — high-single to low-double-digit annualised returns.
Historical prices and published forecast
- Observed price
- Published advisor forecast
View chart values
| Series | Date | Value (USD) |
|---|---|---|
| Observed price | 2021-09-15 | 50.2 |
| Observed price | 2021-09-19 | 48.4 |
| Observed price | 2021-10-13 | 49.6 |
| Observed price | 2021-10-17 | 51.8 |
| Observed price | 2021-11-02 | 47.9 |
| Observed price | 2021-11-22 | 41.5 |
| Observed price | 2021-12-08 | 40.6 |
| Observed price | 2021-12-16 | 35.6 |
| Observed price | 2021-12-20 | 38.3 |
| Observed price | 2021-12-28 | 41.5 |
| Observed price | 2022-01-13 | 36.0 |
| Observed price | 2022-01-21 | 32.8 |
| Observed price | 2022-02-22 | 32.7 |
| Observed price | 2022-02-26 | 39.6 |
| Observed price | 2022-03-02 | 40.7 |
| Observed price | 2022-03-14 | 33.8 |
| Observed price | 2022-04-03 | 39.0 |
| Observed price | 2022-04-11 | 36.3 |
| Observed price | 2022-04-19 | 37.4 |
| Observed price | 2022-05-09 | 25.4 |
| Observed price | 2022-05-17 | 28.7 |
| Observed price | 2022-06-02 | 26.8 |
| Observed price | 2022-06-06 | 27.1 |
| Observed price | 2022-06-18 | 23.5 |
| Observed price | 2022-06-30 | 25.2 |
| Observed price | 2022-07-20 | 28.4 |
| Observed price | 2022-07-24 | 28.5 |
| Observed price | 2022-08-01 | 32.0 |
| Observed price | 2022-08-17 | 30.5 |
| Observed price | 2022-09-06 | 22.6 |
| Observed price | 2022-09-18 | 25.8 |
| Observed price | 2022-09-26 | 22.9 |
| Observed price | 2022-10-04 | 23.7 |
| Observed price | 2022-10-16 | 24.6 |
| Observed price | 2022-11-01 | 27.4 |
| Observed price | 2022-11-09 | 17.65 |
| Observed price | 2022-11-25 | 21.3 |
| Observed price | 2022-12-11 | 23.6 |
| Observed price | 2022-12-27 | 23.5 |
| Observed price | 2022-12-31 | 25.3 |
| Observed price | 2023-01-08 | 24.0 |
| Observed price | 2023-01-20 | 29.0 |
| Observed price | 2023-02-05 | 31.1 |
| Observed price | 2023-02-09 | 28.3 |
| Observed price | 2023-03-09 | 29.9 |
| Observed price | 2023-03-17 | 30.7 |
| Observed price | 2023-03-29 | 28.2 |
| Observed price | 2023-04-10 | 30.5 |
| Observed price | 2023-04-14 | 29.8 |
| Observed price | 2023-05-04 | 32.7 |
| Observed price | 2023-05-12 | 32.8 |
| Observed price | 2023-05-24 | 34.4 |
| Observed price | 2023-06-01 | 32.5 |
| Observed price | 2023-06-21 | 34.7 |
| Observed price | 2023-07-07 | 36.8 |
| Observed price | 2023-07-15 | 39.0 |
| Observed price | 2023-07-19 | 38.6 |
| Observed price | 2023-08-04 | 32.0 |
| Observed price | 2023-08-12 | 31.8 |
| Observed price | 2023-09-01 | 32.8 |
| Observed price | 2023-09-05 | 32.6 |
| Observed price | 2023-09-13 | 36.7 |
| Observed price | 2023-09-29 | 33.5 |
| Observed price | 2023-10-07 | 34.2 |
| Observed price | 2023-10-27 | 32.8 |
| Observed price | 2023-11-04 | 35.8 |
| Observed price | 2023-11-20 | 36.7 |
| Observed price | 2023-12-06 | 34.7 |
| Observed price | 2023-12-10 | 34.2 |
| Observed price | 2023-12-26 | 36.3 |
| Observed price | 2024-01-03 | 34.4 |
| Observed price | 2024-01-23 | 42.3 |
| Observed price | 2024-01-31 | 43.0 |
| Observed price | 2024-02-16 | 49.2 |
| Observed price | 2024-02-20 | 48.3 |
| Observed price | 2024-03-11 | 44.6 |
| Observed price | 2024-03-15 | 44.2 |
| Observed price | 2024-03-31 | 51.6 |
| Observed price | 2024-04-08 | 50.2 |
| Observed price | 2024-04-20 | 44.6 |
| Observed price | 2024-05-06 | 46.9 |
| Observed price | 2024-05-22 | 50.3 |
| Observed price | 2024-05-26 | 47.6 |
| Observed price | 2024-06-15 | 42.6 |
| Observed price | 2024-06-19 | 43.9 |
| Observed price | 2024-06-27 | 46.9 |
| Observed price | 2024-07-25 | 52.4 |
| Observed price | 2024-08-02 | 47.1 |
| Observed price | 2024-08-06 | 45.6 |
| Observed price | 2024-08-26 | 52.5 |
| Observed price | 2024-08-30 | 51.0 |
| Observed price | 2024-09-11 | 43.7 |
| Observed price | 2024-09-23 | 46.4 |
| Observed price | 2024-10-01 | 40.0 |
| Observed price | 2024-10-17 | 40.7 |
| Observed price | 2024-11-06 | 48.0 |
| Observed price | 2024-11-14 | 52.7 |
| Observed price | 2024-11-22 | 59.1 |
| Observed price | 2024-12-12 | 57.7 |
| Observed price | 2024-12-20 | 55.5 |
| Observed price | 2025-01-01 | 55.2 |
| Observed price | 2025-01-13 | 59.6 |
| Observed price | 2025-02-06 | 60.1 |
| Observed price | 2025-02-10 | 57.7 |
| Observed price | 2025-02-18 | 57.3 |
| Observed price | 2025-03-06 | 48.8 |
| Observed price | 2025-03-10 | 48.9 |
| Observed price | 2025-03-30 | 43.8 |
| Observed price | 2025-04-03 | 43.5 |
| Observed price | 2025-04-07 | 39.9 |
| Observed price | 2025-05-01 | 38.5 |
| Observed price | 2025-05-17 | 42.7 |
| Observed price | 2025-06-02 | 40.5 |
| Observed price | 2025-06-10 | 45.7 |
| Observed price | 2025-06-14 | 42.0 |
| Observed price | 2025-07-04 | 41.4 |
| Observed price | 2025-07-20 | 36.7 |
| Observed price | 2025-07-28 | 41.5 |
| Observed price | 2025-08-13 | 37.9 |
| Observed price | 2025-08-21 | 35.4 |
| Observed price | 2025-08-29 | 36.4 |
| Observed price | 2025-09-14 | 31.9 |
| Observed price | 2025-09-26 | 30.3 |
| Observed price | 2025-10-08 | 32.9 |
| Observed price | 2025-10-12 | 33.3 |
| Observed price | 2025-10-20 | 36.2 |
| Observed price | 2025-11-05 | 37.5 |
| Observed price | 2025-11-13 | 40.1 |
| Observed price | 2025-11-29 | 39.4 |
| Observed price | 2025-12-19 | 36.0 |
| Observed price | 2025-12-31 | 36.4 |
| Observed price | 2026-01-08 | 40.7 |
| Observed price | 2026-01-20 | 37.7 |
| Observed price | 2026-02-05 | 36.5 |
| Observed price | 2026-02-13 | 34.5 |
| Observed price | 2026-02-21 | 38.2 |
| Observed price | 2026-03-09 | 34.1 |
| Observed price | 2026-03-25 | 31.4 |
| Observed price | 2026-03-29 | 30.8 |
| Observed price | 2026-04-18 | 35.2 |
| Observed price | 2026-05-04 | 36.5 |
| Observed price | 2026-05-12 | 32.9 |
| Observed price | 2026-06-01 | 32.8 |
| Observed price | 2026-06-05 | 36.3 |
| Observed price | 2026-06-09 | 37.0 |
| Observed price | 2026-06-29 | 44.9 |
| Observed price | 2026-07-11 | 47.2 |
| Observed price | 2026-07-23 | 45.0 |
| Observed price | 2026-08-04 | 46.3 |
| Observed price | 2026-08-16 | 43.8 |
| Observed price | 2026-08-24 | 42.3 |
| Observed price | 2026-09-09 | 39.0 |
| Observed price | 2026-09-22 | 40.2 |
| Observed price | 2026-09-23 | 38.8 |
| Observed price | 2026-09-25 | 39.7 |
| Published advisor forecast | 2026-09-18 | 40.0 |
| Published advisor forecast | 2026-12-18 | 41.6 |
| Published advisor forecast | 2027-03-18 | 43.7 |
| Published advisor forecast | 2027-06-18 | 42.4 |
| Published advisor forecast | 2027-09-18 | 44.9 |
| Published advisor forecast | 2027-12-18 | 46.7 |
| Published advisor forecast | 2028-03-18 | 48.1 |
| Published advisor forecast | 2028-06-18 | 50.1 |
| Published advisor forecast | 2028-09-18 | 48.1 |
| Published advisor forecast | 2028-12-18 | 50.5 |
| Published advisor forecast | 2029-03-18 | 52.5 |
| Published advisor forecast | 2029-06-18 | 54.1 |
| Published advisor forecast | 2029-09-18 | 55.1 |
| Published advisor forecast | 2029-12-18 | 57.3 |
| Published advisor forecast | 2030-03-18 | 55.6 |
| Published advisor forecast | 2030-06-18 | 57.8 |
| Published advisor forecast | 2030-09-18 | 59.6 |
| Published advisor forecast | 2030-12-18 | 61.4 |
| Published advisor forecast | 2031-03-18 | 62.6 |
| Published advisor forecast | 2031-06-18 | 61.3 |
| Published advisor forecast | 2031-09-18 | 63.2 |
2. Scenarios & Signals
Bull case
The bull case activates when the margin ramp arrives a year early. If Arthro conversion accelerates while opex growth flattens after the sales-force build completes in 2027, adjusted ebitdaEBITDA modified to exclude selected items that management considers non-recurring or not representative of ongoing operations. margin jumps toward 30% on $400M revenue, and the market stops debating growth and starts capitalising cash. Add an FDA ankle label or a UK launch, and the terminal addressable marketaddressable marketAddressable market is the portion of the broader market that a business can realistically target with its offering, geography, and distribution.View full glossary entry widens just as rate cuts restore tolerance for long-duration multiples. Earnings and multiple then expand together — the reflexive combination that produced VCEL's prior run.
Bear case
The bear case begins with one missed December quarter. The 2026 raise is back-loaded, requiring a 15-26% Q4 acceleration; a shortfall would expose the assumption that Arthro adoption is linear. Compounding it, Burlington depreciation and expanded sales coverage are fixed, so revenue softness compresses margins faster than it compresses revenue. With the 10Y near 5%, an 84x earnings multipleearnings multipleThe ratio of share price to earnings per share used to determine stock valuation.View full glossary entry offers no cushion — the stock re-rates toward 30x forward adjusted earnings, a considerably lower price, and the growth narrative resets for years.
Current crowd narrative
The consensus treats VCEL as a de-risked medtech compoundercompounderA business or asset that can reinvest earnings or cash flows at attractive returns over an extended period.View full glossary entry: MACI Arthro expands the surgeon base, guidance rises every quarter, and 2029 targets of $500M revenue with high-30% EBITDA marginsebitda marginsKey profitability metric measuring operational efficiency before interest, taxes, depreciation, and amortization.View full glossary entry are quoted as near-arithmetic [6]. Sell-side targets clustered at $54-$58 through July 2026 anchor to that path. The blind spot is duration: at 84x trailing earnings, the crowd debates growth while the discount ratediscount rateThe rate used to convert future cash flows or values into present value.View full glossary entry quietly sets the price.
Alpha-gap assessment
Mildly underpriced, but the edge is narrower than the bulls claim. Evidence: a guidance raise plus a first-ever $200M buyback produced a roughly 13% de-rating from $45.96 to under $40 [11][12] — that is rate-driven repricing, not deteriorating economics. The overlooked item is cash conversion: TTM free cash flowfree cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns.View full glossary entry of $49.6M already exceeds TTM EBITDAearnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges.View full glossary entry of $38.5M, so the franchise self-funds its capacity build. The offsetting blind spot most bulls ignore is that adjusted margins flatter a stock-compensation-heavy cost base, capping the GAAP earnings any future multiple can capitalise.
Convergence catalyst
The February 2027 fourth-quarter print is the hinge. It tests whether the implied $107-117M December quarter lands and whether Burlington absorption lifts gross margingross marginsThe percentage of revenue remaining after deducting the direct costs of producing goods sold.View full glossary entry toward 76%. The first observable sign of repricing is adjusted ebitdaEBITDA modified to exclude selected items that management considers non-recurring or not representative of ongoing operations. margin expanding year-over-year again after Q2 2026's decline to 19% from 21% [4].
Complete advisor preview locked
Unlock this report and every AI Advisor
Sign in to check your access, or upgrade to the Base plan to read this report and open every advisor.